[NESTLE] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[NESTLE] NESTLE (M) BHD
Announcement Date
20-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 2.13%
YoY- 2.44%
Quarter Report
Latest QR
Upcoming QR
NESTLE's Result
NESTLE's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 4,246,744 4,137,809 4,067,843 4,078,592 4,026,319 4,013,058 3,908,794 5.66%
PBT 558,808 501,965 496,537 486,233 465,743 519,914 493,673 8.58%
Tax -131,681 -110,847 -98,553 -86,482 -74,346 -81,552 -88,738 30.00%
NP 427,127 391,118 397,984 399,751 391,397 438,362 404,935 3.61%
-
NP to SH 427,127 391,118 397,984 399,751 391,397 438,362 404,935 3.61%
-
Tax Rate 23.56% 22.08% 19.85% 17.79% 15.96% 15.69% 17.98% -
Total Cost 3,819,617 3,746,691 3,669,859 3,678,841 3,634,922 3,574,696 3,503,859 5.90%
-
Net Worth 651,881 468,983 468,965 703,514 614,447 689,392 579,203 8.17%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 422,077 398,665 398,665 386,948 386,948 351,743 351,743 12.88%
Div Payout % 98.82% 101.93% 100.17% 96.80% 98.86% 80.24% 86.86% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 651,881 468,983 468,965 703,514 614,447 689,392 579,203 8.17%
NOSH 234,500 234,491 234,482 234,504 234,522 234,487 234,495 0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.06% 9.45% 9.78% 9.80% 9.72% 10.92% 10.36% -
ROE 65.52% 83.40% 84.86% 56.82% 63.70% 63.59% 69.91% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1,811.06 1,764.59 1,734.81 1,739.24 1,716.82 1,711.42 1,666.90 5.66%
EPS 182.15 166.79 169.73 170.47 166.89 186.94 172.68 3.61%
DPS 180.00 170.00 170.00 165.00 165.00 150.00 150.00 12.88%
NAPS 2.78 2.00 2.00 3.00 2.62 2.94 2.47 8.17%
Adjusted Per Share Value based on latest NOSH - 234,504
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1,810.82 1,764.37 1,734.54 1,739.12 1,716.83 1,711.18 1,666.72 5.66%
EPS 182.13 166.77 169.70 170.45 166.89 186.92 172.67 3.60%
DPS 179.97 169.99 169.99 165.00 165.00 149.98 149.98 12.88%
NAPS 2.7796 1.9998 1.9997 2.9998 2.62 2.9396 2.4697 8.17%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 56.20 47.98 47.20 46.80 43.34 42.00 35.00 -
P/RPS 3.10 2.72 2.72 2.69 2.52 2.45 2.10 29.55%
P/EPS 30.85 28.77 27.81 27.45 25.97 22.47 20.27 32.21%
EY 3.24 3.48 3.60 3.64 3.85 4.45 4.93 -24.35%
DY 3.20 3.54 3.60 3.53 3.81 3.57 4.29 -17.70%
P/NAPS 20.22 23.99 23.60 15.60 16.54 14.29 14.17 26.66%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 04/11/11 18/08/11 20/04/11 24/02/11 28/10/10 26/08/10 -
Price 55.80 50.00 47.90 48.00 45.30 43.60 39.48 -
P/RPS 3.08 2.83 2.76 2.76 2.64 2.55 2.37 19.03%
P/EPS 30.63 29.98 28.22 28.16 27.14 23.32 22.86 21.47%
EY 3.26 3.34 3.54 3.55 3.68 4.29 4.37 -17.70%
DY 3.23 3.40 3.55 3.44 3.64 3.44 3.80 -10.24%
P/NAPS 20.07 25.00 23.95 16.00 17.29 14.83 15.98 16.35%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment